Company Valuation: G-TECH Optoelectronics Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027
Market Cap 1 6,419 3,514 6,169 7,963 17,488 -
Change - - 75.54% 29.08% 119.6% -
Enterprise Value (EV) 6,419 3,514 6,169 7,963 17,488 17,488
Change - - 75.54% 29.08% 119.6% 0%
P/E - -29.7x -22.9x -12.4x 107x 1,104x
PBR 4.48x - - - 7.38x -
PEG - - -0.3x -0.1x -1x -12.2x
Capitalization / Revenue 2.46x - 2.85x - 7.34x 6.52x
EV / Revenue 0x - 0x - 7.34x 6.52x
EV / EBITDA - - - - - -
EV / EBIT -0x - -0x - -44.1x 318x
EV / FCF - - - - 21.6x 32.1x
FCF Yield - - - - 4.63% 3.12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.82 -1.45 -2.85 0.72 0.07
Distribution rate - - - - - -
Net sales 1 2,614 - 2,163 - 2,383 2,681
EBITDA - - -152.7 - - -
EBIT 1 -198.4 - -289.1 - -397 55
Net income 1 - -117.8 -240.8 -604.6 162 16
Net Debt - - - - - -
Reference price 2 48.34 24.35 33.25 35.20 77.30 77.30
Nbr of stocks (in thousands) 132,790 144,330 185,541 226,234 226,234 -
Announcement Date 23/03/22 13/03/24 13/03/25 11/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
103.19x - - - 526M
33.62x6.26x19.09x0.67% 211B
59.74x7.46x25.56x0.73% 138B
34.81x12.39x22.62x0.79% 125B
13.63x0.31x6.87x3.69% 111B
42.19x6.93x22.65x0.83% 98.39B
74.53x7.98x36.93x0.19% 84.36B
25.33x9.09x18.46x0.5% 80.8B
20.03x3.37x12.9x1.34% 63.04B
17.64x1.05x11.79x0.73% 59.55B
Average 42.47x 6.09x 19.65x 1.05% 97.26B
Weighted average by Cap. 37.10x 6.48x 20.07x 1.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3149 Stock
  4. Valuation G-TECH Optoelectronics Corporation